As of 2025-07-12, the Intrinsic Value of Cross-Harbour Holdings Ltd (32.HK) is 19.94 HKD. This 32.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.01 HKD, the upside of Cross-Harbour Holdings Ltd is 149.00%.
The range of the Intrinsic Value is 16.21 - 28.89 HKD
Based on its market price of 8.01 HKD and our intrinsic valuation, Cross-Harbour Holdings Ltd (32.HK) is undervalued by 149.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.21 - 28.89 | 19.94 | 149.0% |
| DCF (Growth 10y) | 17.87 - 32.64 | 22.23 | 177.5% |
| DCF (EBITDA 5y) | 13.76 - 20.91 | 16.73 | 108.9% |
| DCF (EBITDA 10y) | 15.85 - 24.64 | 19.31 | 141.1% |
| Fair Value | 5.83 - 5.83 | 5.83 | -27.22% |
| P/E | 10.07 - 19.87 | 14.13 | 76.4% |
| EV/EBITDA | 7.87 - 12.29 | 9.05 | 12.9% |
| EPV | 16.39 - 25.13 | 20.76 | 159.2% |
| DDM - Stable | 9.66 - 27.05 | 18.35 | 129.1% |
| DDM - Multi | 15.85 - 35.09 | 21.89 | 173.3% |
| Market Cap (mil) | 2,985.25 |
| Beta | -0.03 |
| Outstanding shares (mil) | 372.69 |
| Enterprise Value (mil) | 515.75 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.66% |
| Cost of Debt | 10.54% |
| WACC | 6.90% |